Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.87% first-year return on $108k initial cash invested.
-5.87%
Cash On Cash
4.65%
Cap Rate
0.81
DSCR
$3,651
Rent
-$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,980
Closing costs
1%
$4,299
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,651
Total Expenses
$4,181
Mortgage P&I
56%
$2,049
Property Taxes
6%
$229
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913